[XINHWA] QoQ TTM Result on 31-Mar-2017

Stock
[XINHWA] XIN HWA HOLDINGS BERHAD
Announcement Date
31-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
31-Mar-2017
Profit Trend
QoQ- -4.58%
YoY- -14.39%
Quarter Report
Latest QR
Upcoming QR
XINHWA's Result
XINHWA's Financial Summary
View:
Show?
TTM Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 107,927 106,787 105,996 105,537 102,023 100,986 98,675 6.13%
PBT 12,963 13,640 13,365 13,276 13,595 12,807 12,803 0.82%
Tax -1,906 -3,406 -3,059 -2,914 -2,649 -1,339 -1,068 46.97%
NP 11,057 10,234 10,306 10,362 10,946 11,468 11,735 -3.87%
-
NP to SH 11,236 10,402 10,395 10,366 10,863 11,347 11,616 -2.18%
-
Tax Rate 14.70% 24.97% 22.89% 21.95% 19.49% 10.46% 8.34% -
Total Cost 96,870 96,553 95,690 95,175 91,077 89,518 86,940 7.45%
-
Net Worth 144,720 140,399 140,399 136,079 135,000 133,200 129,600 7.61%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 4,320 4,320 2,160 - - 2,700 2,700 36.68%
Div Payout % 38.45% 41.53% 20.78% - - 23.79% 23.24% -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 144,720 140,399 140,399 136,079 135,000 133,200 129,600 7.61%
NOSH 216,000 216,000 216,000 216,000 180,000 180,000 180,000 12.88%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 10.24% 9.58% 9.72% 9.82% 10.73% 11.36% 11.89% -
ROE 7.76% 7.41% 7.40% 7.62% 8.05% 8.52% 8.96% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 49.97 49.44 49.07 48.86 56.68 56.10 54.82 -5.97%
EPS 5.20 4.82 4.81 4.80 6.04 6.30 6.45 -13.34%
DPS 2.00 2.00 1.00 0.00 0.00 1.50 1.50 21.07%
NAPS 0.67 0.65 0.65 0.63 0.75 0.74 0.72 -4.67%
Adjusted Per Share Value based on latest NOSH - 216,000
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 42.44 41.99 41.68 41.50 40.12 39.71 38.80 6.14%
EPS 4.42 4.09 4.09 4.08 4.27 4.46 4.57 -2.19%
DPS 1.70 1.70 0.85 0.00 0.00 1.06 1.06 36.89%
NAPS 0.5691 0.5521 0.5521 0.5351 0.5309 0.5238 0.5096 7.61%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 1.21 1.06 1.18 1.16 1.21 1.15 1.00 -
P/RPS 2.42 2.14 2.40 2.37 2.13 2.05 1.82 20.85%
P/EPS 23.26 22.01 24.52 24.17 20.05 18.24 15.50 30.97%
EY 4.30 4.54 4.08 4.14 4.99 5.48 6.45 -23.62%
DY 1.65 1.89 0.85 0.00 0.00 1.30 1.50 6.54%
P/NAPS 1.81 1.63 1.82 1.84 1.61 1.55 1.39 19.18%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 12/02/18 24/11/17 30/08/17 31/05/17 20/02/17 18/11/16 24/08/16 -
Price 1.12 1.26 1.11 1.27 1.02 1.23 1.05 -
P/RPS 2.24 2.55 2.26 2.60 1.80 2.19 1.92 10.79%
P/EPS 21.53 26.16 23.06 26.46 16.90 19.51 16.27 20.47%
EY 4.64 3.82 4.34 3.78 5.92 5.13 6.15 -17.08%
DY 1.79 1.59 0.90 0.00 0.00 1.22 1.43 16.10%
P/NAPS 1.67 1.94 1.71 2.02 1.36 1.66 1.46 9.34%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment